Dish TV India Ltd

About [ edit ]

Dish TV India is engaged in the business of providing Direct to Home (DTH) television and Teleport services.

  • Market Cap 1,712 Cr.
  • Current Price 9.30
  • High / Low 16.3 / 4.24
  • Stock P/E 2.13
  • Book Value 22.0
  • Dividend Yield 0.00 %
  • ROCE 8.47 %
  • ROE 11.5 %
  • Face Value 1.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.42 times its book value

Cons

  • Company has low interest coverage ratio.
  • Promoter holding has decreased over last quarter: -0.73%
  • The company has delivered a poor sales growth of -10.80% over past five years.
  • Promoter holding is low: 7.78%
  • Company has a low return on equity of 6.82% for last 3 years.
  • Contingent liabilities of Rs.5049.42 Cr.
  • Promoters have pledged 51.15% of their holding.
  • Company's cost of borrowing seems high
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
972 1,013 1,020 983 922 360 342 398 417 410 422 412
950 885 843 864 869 249 234 244 221 222 227 216
Operating Profit 22 128 178 119 53 112 108 155 197 188 195 196
OPM % 2% 13% 17% 12% 6% 31% 32% 39% 47% 46% 46% 48%
Other Income 15 34 14 -54 -1,587 40 29 42 -1,870 36 34 35
Interest 39 59 59 63 70 81 85 85 87 81 76 73
Depreciation 79 81 82 79 79 79 81 76 76 74 74 69
Profit before tax -82 23 50 -76 -1,682 -9 -29 35 -1,836 68 79 89
Tax % -162% 1% 36% 154% 18% -580% -78% 44% 29% 19% 26% 5%
Net Profit -215 22 32 41 -1,385 -59 -51 20 -1,304 55 59 85
EPS in Rs -1.17 0.12 0.18 0.22 -7.52 -0.32 -0.28 0.11 -7.08 0.30 0.32 0.46

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
738 1,085 1,437 1,958 2,167 2,509 2,688 2,228 1,945 2,863 3,938 1,518 1,661
872 982 1,184 1,432 1,587 1,900 1,952 1,784 1,579 2,711 3,460 940 886
Operating Profit -134 103 252 526 580 609 735 444 366 152 478 578 775
OPM % -18% 9% 18% 27% 27% 24% 27% 20% 19% 5% 12% 38% 47%
Other Income 9 61 75 31 111 -33 55 78 69 147 -1,592 -1,766 -1,764
Interest 135 122 151 197 128 133 175 86 100 149 251 338 318
Depreciation 215 304 365 518 628 597 614 59 78 206 320 312 293
Profit before tax -476 -262 -190 -159 -66 -154 1 377 258 -56 -1,686 -1,838 -1,600
Tax % -0% 0% 0% 0% 0% 0% 0% -11% 35% 159% 24% 24%
Net Profit -476 -262 -190 -159 -66 -154 1 420 168 33 -1,289 -1,394 -1,105
EPS in Rs -1.78 -1.49 -0.62 -1.45 0.01 3.94 1.57 0.18 -7.00 -7.57 -6.00
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% -7% 0%
Compounded Sales Growth
10 Years:3%
5 Years:-11%
3 Years:-8%
TTM:-18%
Compounded Profit Growth
10 Years:15%
5 Years:234%
3 Years:47%
TTM:511%
Stock Price CAGR
10 Years:-18%
5 Years:-36%
3 Years:-51%
1 Year:98%
Return on Equity
10 Years:%
5 Years:%
3 Years:7%
Last Year:11%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
69 106 106 106 106 106 107 107 107 184 184 184 184
Reserves -693 294 -44 -200 -262 -415 -418 3 171 6,540 5,142 3,750 3,873
Borrowings 1,131 914 1,076 1,400 1,633 1,410 1,484 0 0 148 504 298 170
1,588 1,560 1,548 1,328 1,677 1,672 1,985 1,632 1,735 4,437 4,994 5,243 5,234
Total Liabilities 2,095 2,874 2,687 2,634 3,155 2,773 3,157 1,741 2,013 11,309 10,825 9,476 9,461
881 1,015 1,364 1,420 1,434 1,356 1,453 236 288 6,663 4,909 2,778 2,646
CWIP 238 225 442 388 654 408 470 33 22 60 21 5 3
Investments 94 451 200 150 278 318 318 268 303 323 3,401 5,153 5,154
882 1,183 681 675 789 691 916 1,204 1,400 4,263 2,494 1,539 1,658
Total Assets 2,095 2,874 2,687 2,634 3,155 2,773 3,157 1,741 2,013 11,309 10,825 9,476 9,461

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-267 205 355 474 614 708 774 -105 83 503 -619 279
-508 -834 -624 -552 -787 -303 -677 9 17 54 185 -77
809 1,117 66 142 122 -462 -36 1 0 -411 235 -262
Net Cash Flow 34 488 -202 63 -50 -57 60 -96 100 145 -199 -60

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -117% -15% -2% 5% -0% 7% 15% 72% 185% 3% 4% 8%
Debtor Days 25 11 5 5 5 6 9 11 15 16 10 16
Inventory Turnover 4.22 1.51 1.32 1.51 1.61 1.76 1.33 35.09

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
36.43 60.83 60.83 57.99 57.52 55.27 54.95 54.56 23.67 12.81 8.51 7.30
13.34 11.71 12.65 14.99 11.58 12.51 11.24 11.09 9.74 9.16 10.58 10.31
2.54 1.54 1.83 0.86 3.80 5.07 2.93 2.39 2.14 2.78 2.46 2.41
47.69 25.92 24.69 26.16 27.11 27.15 30.88 31.97 64.45 75.25 78.45 79.97

Documents